Skip to content

MasterBrand, Inc. (MBC) — WACC Analysis

WACC Breakdown

MasterBrand, Inc. (MBC) has a weighted average cost of capital (WACC) of 7.6%. The cost of equity is 9.9%, derived from a beta of 1.17 and a risk-free rate of 5.2%. The after-tax cost of debt is 5.4%. The capital structure is 48.5% equity and 51.5% debt.

Interpretation

A WACC of 7.6% suggests that the market views MasterBrand, Inc. as relatively low-risk, with a lower cost of financing.

Investors can compare MBC's WACC of 7.6% against industry peers to gauge its relative financing costs. A beta of 1.17 reflects the stock's volatility relative to the broader market.

DeepViews
VALUATION

MBC WACC: 7.59% for MasterBrand, Inc.

Current inputs imply a 9.93% cost of equity and a 5.39% pre-tax cost of debt. Use this discount rate as a starting point for DCF validation.

[01]Current Market Data
Loading market data...
[02]
WACC Calculation Process
1
Market Data Loaded
2
Company Data Fetched
3
Beta Calculated (5Y)
4
Inputs Auto-Populated
5
WACC Calculated
[03]
Step 2: Enter Ticker Symbol
Quick search:
Step 4: Review Auto-Populated WACC Inputs

Values are automatically populated from real data. You can adjust them manually if needed.

4.30%
1.000
4.23%
5.00%
21.00%
70.00%
Debt: 30.00%Equity: 70.00%

Please enter a valid company ticker to calculate WACC

MasterBrand, Inc. Common Stock (MBC) WACC Results
Weighted Average Cost of Capital
7.59%
Cost of Equity
9.93%
Risk-Free Rate5.22%
Beta1.17
Market Risk Premium4.23%
Cost of Debt
5.39%
Pre-Tax Cost of Debt5.39%
Tax Rate0.00%
Tax Shield0.00%
Capital Structure
Equity: 48.48%($1308.44M)
Debt: 51.52%($1390.30M)
Equity Component
4.81%
48.48% × 9.93%
Debt Component
2.78%
51.52% × 5.39%

MasterBrand, Inc. (MBC) WACC in context

MasterBrand, Inc. (MBC) currently screens with an estimated WACC of 7.59%. That blends a 9.93% cost of equity, a 5.39% pre-tax cost of debt, and a 48.48% equity weight into the discount rate you would typically use in a DCF model.

screens as a relatively low discount rate, which usually supports higher DCF values.

What MBC WACC implies

A 7.59% discount rate screens as a relatively low discount rate, which usually supports higher DCF values.

How this page calculates MBC

This page combines CAPM-based cost of equity with SEC-derived debt and capital structure inputs. The current beta is 1.17 and equity accounts for 48.48% of capital.

What to do next

Validate business quality on the company page, then carry the same discount-rate assumptions into the DCF page to test fair value sensitivity.

Disclaimer: This is not financial advice. Data sourced from SEC EDGAR and Polygon.io. Past performance does not guarantee future results. Always conduct your own research before making investment decisions.